[MSM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[MSM] MSM MALAYSIA HOLDINGS BERHAD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 35.08%
YoY- 35.95%
Quarter Report
Latest QR
Upcoming QR
MSM's Result
MSM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,077,863 531,759 2,299,554 1,690,016 1,066,040 503,172 2,168,598 -37.28%
PBT 156,483 88,000 359,373 250,725 187,934 90,017 305,732 -36.04%
Tax -37,283 -21,614 -95,557 -63,321 -49,087 -27,814 -72,866 -36.05%
NP 119,200 66,386 263,816 187,404 138,847 62,203 232,866 -36.03%
-
NP to SH 119,200 66,386 263,816 186,985 138,428 62,016 232,866 -36.03%
-
Tax Rate 23.83% 24.56% 26.59% 25.26% 26.12% 30.90% 23.83% -
Total Cost 958,663 465,373 2,035,738 1,502,612 927,193 440,969 1,935,732 -37.43%
-
Net Worth 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 705,226 1,370,626 16.46%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,722,301 1,750,420 1,680,122 1,658,964 1,609,954 705,226 1,370,626 16.46%
NOSH 702,980 702,980 702,980 702,951 703,037 705,226 702,885 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 11.06% 12.48% 11.47% 11.09% 13.02% 12.36% 10.74% -
ROE 6.92% 3.79% 15.70% 11.27% 8.60% 8.79% 16.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 153.33 75.64 327.12 240.42 151.63 71.35 308.53 -37.28%
EPS 16.96 9.44 37.47 26.60 19.69 10.76 33.13 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.49 2.39 2.36 2.29 1.00 1.95 16.45%
Adjusted Per Share Value based on latest NOSH - 702,759
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 153.33 75.64 327.12 240.41 151.65 71.58 308.49 -37.28%
EPS 16.96 9.44 37.47 26.60 19.69 8.82 33.13 -36.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 2.49 2.39 2.3599 2.2902 1.0032 1.9497 16.46%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 - - -
Price 5.30 5.06 4.88 4.66 4.73 0.00 0.00 -
P/RPS 3.46 6.69 1.49 1.94 3.12 0.00 0.00 -
P/EPS 31.26 53.58 13.00 17.52 24.02 0.00 0.00 -
EY 3.20 1.87 7.69 5.71 4.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.03 2.04 1.97 2.07 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 13/08/12 07/05/12 20/02/12 24/11/11 17/08/11 23/06/11 - -
Price 5.25 5.18 5.00 4.67 5.46 0.00 0.00 -
P/RPS 3.42 6.85 1.53 1.94 3.60 0.00 0.00 -
P/EPS 30.96 54.85 13.32 17.56 27.73 0.00 0.00 -
EY 3.23 1.82 7.51 5.70 3.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.08 2.09 1.98 2.38 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment